ID No Task Unit Qty Duration Predecessor

Site handover
1 Site clearing m² 250.74 2
2 pit excavation m³ 54.15 3 1
3 Backfill under hard core m³ 26.06 3 13
250 mm thick basaltic stone m² 89.00
4 hardcore 4 3
5 Lean concrete Under masonry m² 27.06 1 2
6 C-25 concrete In grade beams m³ 5.69 1 8
C-25 concrete In 100 mm thick floor m² 161.68
7 slab 2 4,9
8 Form work To grade beams, errection m² 55.96 3 13
Form work To grade beams, m² 55.96
9 dismantling 1 6
10 Dia 6 mm deformed bar kg 6.00 7
11 Dia 8 mm deformed bar kg 180.00 7
400 mm thick basaltic stone m³ 54.15
12 masonry, below ground surface. 10 5
400 mm thick basaltic stone m³ 16.25
13 masonry, above ground surface. 4 12
14 C-25 In elevation columns m³ 1.98 1 16
15 C-25 In roof beams m³ 4.54 1 17
16 Form work For elevation columns m² 10.32 1 7
17 Form work For roof beams, errection m² 55.96 7 14
Form work For roof beams, dismantling m² 56.96
18 1 15
19 Dia 8 mm deformed bar kg 77.70 15
20 Dia 12 mm deformed bar kg 217.03 15
21 Class C, 200 mm thick HCB wall m² 229.25 21 18
22 Class C, 100 mm thick HCB wall m² 54.53 21 21
23 Roof cover, USG 30 m² 223.26 4 27
G-30 galvanized flat metal sheet m 48.80
24 gutter 2 23,30
Eucalyptus wood Horizontal truss m 358.15
25 members. Size dia.100 mm 7 15
Eucalyptus wood vertical & diagonal m 105.40
26 truss members. Size dia.80 mm 7 15
30 Tid wood Facia board m 68.20 1 37
33 MD Type D2: Size 700 x 2100 mm No. 5.00 2 32
3 coats of Plaster To internal wall m² 324.03
36 surface 15 21,22
3 coats of Plaster To external wall m² 191.37
37 surface 15 21,22
38 Two coats of plastering m² 62.25 15 21,22
48 mm thick trowel finished cement m² 18.00
39 sand screed (1:3) to receive PVC tile 3 36
40 PVC floor tile, 2 mm thick m² 18.00 1 39,47,48,49
41 PVC skirting, 60 mm wide m² 54.60 1 40
42 Terrazzo floor tile, 20 mm thick. m² 54.00 3 39
Terrazzo skirting stuck to wall, 100 m² 85.80
43 mm wide. 3 42
Project completion

Indirect costs
Site office 1500 birr/mon
Project manager 6000 birr/mon
office and site engineers 6000 birr/mon
Car for service 7500 birr/mon
other expenses 10000 birr/mon
 Table Resourse Break Down

ITEM DESCRIPTION UNIT QTY

01) EXCAVATION AND EARTH WORK

Excavation Soil type shall be all as per the attached soil report.

01 Top soil removal m2 247

02 pit excavation to a depth of 0.6 m. m3 247.00

03 Pit Excavation not exceeding 150 cm m3 86

Fill
05 Foundation m3 76

06 Hardcore m3 71

07 Load and Cartaway m3 295

Sub-Base
08 Hard core 25 cm thick m2 89

TOTAL TO SUMMARY……………………BIRR

02) CONCRETE WORK

Insitu Concrete
lean concrete
03 C-5 in Ground floor slab & beam m2 127.00

Reinforced sub-structure Concrete

07 C-25 In 10 cm thick ground floor slab and beam m3 127.00

Reinforced super-structure
08 C-25 in elevation columns m3 5.10

09 C-25 in suspended floor beams m3 15.60

12 Ribbed slab m2 81.00

Form work
Sub structure normal finish to:-
14 Grade beam (erection) m2 138
 Grade beam (dismantling)

Super structure normal finish to:-

15 Elevation column (erection) m2 83

Elevation column (dismantling)

16 suspended floor beams (erection) m2 74

suspended floor beams (dismantling)

Reinforcement
Sub structure
20 Diameter 6 mm (bending) kg 6

Diameter6 mm (placing)

22 Diameter 12mm (bending) kg 138

Diameter 10mm (Placing)

 Super Structure
25 Diameter 6 mm (bending) kg 393

Diameter6 mm (placing)

Diameter 14mm (Placing)

30 Diameter 12mm (bending) kg 138

Diameter 16mm (Placing)

TOTAL TO SUMMARY - - - - - - - BIRR

03) MASONERY WORK
Sub Structure
01 50 cm thick hard trachytic stone bedded in cement mortar (1:3). m3 17.00

02 Ditto but above natural ground level m3 5.00

 Super Structure
03 20cm thick HCB wall m² 229.7

03) ROOFING
01 Roof cover in precoated or galvanized EGA -500 (t= 0.5 mm) m² 124.0

G-28 galvanized flat metal sheet gutter and copings(Development

02 length =500 mm) ml 21.0

03 Vally Gutter (detail is Nessorar) ml 12.0

TOTAL TO SUMMARY - - - - - - - BIRR

04) CARPENTRY AND JOINERY
FlushWood Door
40mm thick with 4mm thick ply wood
a D1 size:700x2100 mm. No 3.0
02 D2 size:800x2100 mm No 3.0

TOTAL TO SUMMARY - - - - - - - BIRR

05) METAL WORK
a) WINDOWS
MD2 size: 1800X11000 mm No 2.0

TOTAL TO SUMMARY - - - - - - - BIRR

06) FINISHING
6.1) Plastering
Three coats of plastering in cement mortar
01 To internal wall surface + bean & column m² 541.0

02 To external wall surface exposed beams Balcony & columns. m² 306.0

07 Terrazzo tile flooring with 20x200x200 mm m² 18.0

13 20x100 mm terrazzo skirting including mortar backing ml 22.0
 Resource Performance Qty
unit/hr Units

Daily Laborer 0.88 216.125

Gang Leader 13.13 3241.875
Daily Laborer 0.13 30.875
Gang Leader 1.88 463.125
Daily Laborer 0.13 10.75
Gang Leader 1.88 161.25

Daily Laborer 0.13 9.5

Gang Leader 1.88 142.5
Compactor 1.88 142.5
Daily Laborer 0.13 8.875
Gang Leader 1.88 133.125
Compactor 1.88 133.125
Wheel loader 48 14160
Dump truck 12 3540

Mason 0.625 55.625

Daily laborer 0.3125 27.8125
Basaltic stone 0.34 30.26

Mason 1.25 158.75

Daily laborer 70 8890
Gang leader 2.5 317.5
Mixer 2.5 317.5
Gravel 0.9 114.3
Sand 0.48 60.96
Cement 1.5 190.5
Mason 1.25 158.75
Daily laborer 70 8890
Gang leader 2.5 317.5
Mixer 2.5 317.5
Vibrator 1.25 158.75
Gravel 0.9 114.3
Sand 0.48 60.96
Cement 1.5 190.5

Daily laborer 70 357

Gang leader 2.5 12.75
Mason 1.25 6.375
SE Operator 1.25 6.375
Cement 1.5 7.65
Crushed aggregate, 20 mm 0.9 4.59
Sand 0.48 2.448
Daily laborer 70 1092
Gang leader 2.5 39
Mason 1.25 19.5
SE Operator 1.25 19.5
Cement 1.5 23.4
Crushed aggregate, 20 mm 0.9 14.04
Sand 0.48 7.488

Ribed HCB
Daily laborer 70 5670
Gang leader 2.5 202.5
Mason 1.25 101.25
Cement 1.5 121.5
Sand 0.48 38.88

Daily laborer 0.25 34.5

Carpenter 3.75 517.5
Assistant carpenter 0.125 17.25
Panel (m2hrs) 1.5 207
Eucalyptus diam 8 cm (ml) 2.125 293.25
Eucalyptus Diam. 10 cm (ml) 31-Dec 224.25
Nails (kg) 0.25 34.5
Mould Oil (lit) 0.125 17.25
Daily laborer 0.25 34.5
Carpenter 3.75 517.5
Assistant carpenter 0.125 17.25

Daily laborer 0.25 20.75

Carpenter 3.75 311.25
Assistant carpenter 0.125 10.38
Panel (m2hrs) 1.5 124.50
Eucalyptus diam 8 cm (ml) 2.125 176.38
Eucalyptus Diam. 10 cm (ml) 31-Dec 134.88
Nails (kg) 0.25 20.75
Mould Oil (lit) 0.125 10.38
Daily laborer 0.25 20.75
Carpenter 3.75 311.25
Assistant carpenter 0.125 10.38
Daily laborer 0.25 18.50
Carpenter 3.75 277.50
Assistant carpenter 0.125 9.25
Panel (m2hrs) 1.5 111.00
Eucalyptus diam 8 cm (ml) 2.125 157.25
Eucalyptus Diam. 10 cm (ml) 31-Dec 120.25
Nails (kg) 0.25 18.50
Mould Oil (lit) 0.125 9.25
Daily laborer 0.25 18.50
Carpenter 3.75 277.50
Assistant carpenter 0.125 9.25

Bar-bender 1.5 1.50

Assistant bar-bender 0.125 0.75
Rebar diam 6 mm (kg) 5 30.00
black steel wire diam 1.5 mm (kg) 0.625 3.75
Daily laborer 0.25 1.50
Bar-bender 1.5 9.00
Assistant bar-bender 0.125 0.75
black steel wire diam 1.5 mm (kg) 0.625 3.75
Bar-bender 1.5 207.00
Assistant bar-bender 0.125 17.25
Rebar diam 10 mm (kg) 5 690.00
black steel wire diam 1.5 mm (kg) 0.625 86.25
Daily laborer 0.25 34.50
Bar-bender 1.5 207.00
Assistant bar-bender 0.125 17.25
black steel wire diam 1.5 mm (kg) 0.625 86.25

Bar-bender 1.5 589.50

Assistant bar-bender 0.125 49.13
Rebar diam 6 mm (kg) 5 1,965.00
black steel wire diam 1.5 mm (kg) 0.625 245.63
Daily laborer 0.25 98.25
Bar-bender 1.5 589.50
Assistant bar-bender 0.125 49.13
black steel wire diam 1.5 mm (kg) 0.625 245.63
Daily laborer 0.25 #REF!
Bar-bender 1.5 #REF!
Assistant bar-bender 0.125 #REF!
black steel wire diam 1.5 mm (kg) 0.625 #REF!
Bar-bender 1.5 207.00
Assistant bar-bender 0.125 17.25
Rebar diam 16 mm (kg) 5 690.00
black steel wire diam 1.5 mm (kg) 0.625 86.25
Daily laborer 0.25 34.50
Bar-bender 1.5 207.00
Assistant bar-bender 0.125 17.25
black steel wire diam 1.5 mm (kg) 0.625 86.25

Daily laborer 0.75 12.75

Mason 1.5 25.5
Assistant mason 0.125 2.125
Tracheatic stone 0.34 5.78
Cement 1.5 25.5
Sand 0.48 8.16
Fuel (lit) 3.125 53.125
Daily laborer 0.75 3.75
Mason 1.5 7.5
Assistant mason 0.125 0.625
Tracheatic stone 0.34 1.7
Cement 1.5 7.5
Sand 0.48 2.4
Fuel (lit) 3.125 15.625
Daily laborer 0.75 172.275
Mason 1.5 344.55
Assistant mason 0.125 28.7125
HCB 20 cm (pcs) 18.75 4306.875
Cement 1.5 344.55
Sand 0.48 110.256

Carpenter 1.875 232.5

Assistant carpenter 0.125 15.5
Daily laborer 0.625 77.5
G-30 CIS (pcs) 3.125 387.5
Dome shaped nails (kg) 1.875 232.5
Plastic washer (pcs) 2.5 310

Daily laborer 0.875 18.375

Solder 10.5 220.5
G-30 sheet metal Ridge cover (m2) 1.875 39.375
Screw (pcs) 11.25 236.25
Fisher (pcs) 5 105
Soldering lead (kg) 1.875 39.375
Fixing bracket for gutter and down pipes (pcs) 4.375 91.875
Antirust (gal) 0.625 13.125
Synthetic paint (gal) 0.75 15.75
Fuel (lit) 2.25 47.25
Daily laborer 0.875 10.5
Solder 10.5 126
G-30 sheet metal Ridge cover (m2) 1.875 22.5
Screw (pcs) 11.25 135
Fisher (pcs) 5 60
Soldering lead (kg) 1.875 22.5
Fixing bracket for gutter and down pipes (pcs) 4.375 52.5
Antirust (gal) 0.625 7.5
Synthetic paint (gal) 0.75 9
Fuel (lit) 2.25 27

Daily laborer 0.25 0.75

Carpenter 3.75 11.25
Assistant carpenter 0.125 0.375
Painter 3.75 11.25
Flush wooden door (m2) 0.75 2.25
Screw (pcs) 12 36
Fisher (pcs) 8.75 26.25
Varnish (gal) 0.5 1.5
Daily laborer 0.25 0.75
Carpenter 3.75 11.25
Assistant carpenter 0.125 0.375
Painter 3.75 11.25
Flush wooden door (m2) 0.75 2.25
Screw (pcs) 12 36
Fisher (pcs) 8.75 26.25
Varnish (gal) 0.5 1.5
0
0
0
Daily laborer 0.25 0.5
Carpenter 3.75 0
Assistant carpenter 0.125 0
Painter 3.75 0
Metal windows (m2) 0.125 0
Screw (pcs) 12 0
Fisher (pcs) 8.75 0
Antirust (gal) 0.5 0
Synthetic paint (gal) 0.25 0

Daily laborer
Plasterer
Cement (qtl)
Sand (m3)
Fuel (lit)
Daily laborer
Plasterer
Cement (qtl)
Sand (m3)
Fuel (lit)
Eucalyptus diam 8 cm (ml)
Nails (kg)
Daily laborer
Tiller
Cement (qtl)
Sand (m3)
Terrazzo tile (m2)
Fuel (lit)
Daily laborer
Tiller
Cement (qtl)
Sand (m3)
Terrazzo skirting (ml)
Fuel (lit)
Item no Description Unit

A-SUB STRUCTURE

1. EXCAVATION & EARTH WORK

1.01 Clear and remove top soil to an average depth of 20 cm. m2

1.02 trench excavation to a depth of 0.6 m. m3
1.06
Fill under hardcore with brought material from quarry waste and
m3
compact with layers not exceeding 20 cm thick.

1.07 Load and cart away excavated material to a suitable tip at a

m3
minimum distance not more than 2 km from the site.
1.08 25 cm thick basaltic stone hardcore well rolled, consolidated
m2
and blinded with crushed stone .

Total carried to Summary...................................................................

2. CONCRETE WORK

2.01
5 cm lean concrete quality C-5, 150 kg of cement/m3, under

c) Ground floor slab & beam m2

2.03 Provide, cut and fix in position sawn zigba wood or steel
formwork to:
a) To grade beams m2

2.04
Mild steel reinforcement according to structural drawings. Price
includes cutting, bending, placing in position and tying wire.

a) Dia 6 mm plain bar kg

b) Dia 12 mm deformed bar kg

Total carried to Summary...................................................................

3. MASONERY WORK

3.01 50 cm thick hard trachytic stone bedded in cement mortar

(1:3).Price shall include mortar bed.
a) below grownd level m3
b) above ground level m3
 Total carried to Summary...................................................................

B-SUPER STRUCTURE

1. CONCRETE WORK

1.01
Reinforced concrete quality C-25,360 kg of cement/m3 filled in
to form work and vibrated around rod reinforcement (formwork
and reinforcement measured separately)

a) In elevation columns m3
b) In suspended beams m3

1.02
150mm thick floor slab according to the detail structural drawing
m3
1.03 Provide, cut and fix in position sawn zigba wood or steel
formwork to:
a) To elevation columns m2
b) To suspended floor beams m2
1.04
Mild steel reinforcement according to structural drawings. Price
includes cutting, bending, placing in position and tying wire.

a) Dia 6 mm plain bar kg

d) Dia 12 mm deformed bar kg

Total carried to Summary..................................................................

2. MASONRY WORK

2.01
20cm thick HCB wall which can satisfy the designed strength ,
bedded in cement mortar (1:3).Price shall include mortar bed
m²

TOTAL CARRIED TO SUMMARY ...................................................

3. ROOFING and water proofing

3.01 Roof cover in precoated or galvanized EGA -500 (t= 0.5 mm),
fixed to wood purlins,price shall include ridge cap, and bolts.
(Purlins measured separately and roof measured in horizontal
projection) m²
3.02 Supply and fix G-28 galvanized flat metal sheet gutter and
copings per the detail drawing. Price shall include all necessary
accessories including metal bracket holder. Development length
=500 mm ml
3.03 Vally Gutter (detail is Nessorar) ml

TOTAL CARRIED TO SUMMARY ...................................................

4. CARPENTRY AND JOINERY

4.01 Supply and fix 40mm. thick flush wood door with hard wood
frames and both sides covered with best quality 4mm. thick ply
wood. Price includes approved quality lock, hinges, three coats
of varnish paint, door stopper and all necessary accessories to
comp

D1 size:700x2100 mm. No
D2 size:800x2100 mm No

TOTAL CARRIED TO SUMMARY ...................................................

5. METAL WORK
5.01 Windows and Doors are manufactured from LTZ profile all as per
the engineers approval and window door schedule. Unit price
includes one coat of antirust and two coats of syntatic enamel
paint, door stopper, best quality lock with handle and other
necessar

a) WINDOWS

W4 Size 1800x1100 mm No

TOTAL CARRIED TO SUMMARY ...................................................

6. FINISHING

6.01 Apply three coats of plastering in cement mortar (1:3). Price

shall include pre-cleaning and preparation of the surface

a) To internal wall surface m²

b)To external wall surface

m²
6.02 20x200x200 mm terrazzo tile flooring include cement mortar
(1:3) bed and polishing to make the surface smooth. m²
6.03
25x100 mm terrazzo skirting including mortar backing
ml

TOTAL CARRIED TO SUMMARY ...................................................

tottal birr for the gust house

tottal birr for septic tank
 QTY Rate Amount

185.00 5.00 925.00

130.00 18.00 2,340.00

71.00 80.00 5,680.00

295.00 40.00 11,800.00

89.00 52.00 4,628.00

.................. 25,373.00

127.00 52.00 6,604.00

107.00 75.00 8,025.00

6.00 13.00 78.00

138.00 13.00 1,794.00

.................. 16,501.00

17.00 550.00 9,350.00

5.00 600.00 3,000.00
.................. 12,350.00

5.10 1,400.00 7,140.00

15.60 1,400.00 21,840.00

81.00 230.00 18,630.00

83.00 75.00 6,225.00

74.00 75.00 5,550.00

6.00 13.00 78.00

138.00 13.00 1,794.00

................. 61,257.00

229.7 155.0 35,603.50

.................. 35,603.50

124.0 178.0 22,072.00

 21.0 62.0 1,302.00
12.0 62.0 744.00

.................. 24,118.00

3.0 1,617.0 4,851.00

3.0 1,848.0 5,544.00

.................. 10,395.00

2.0 1,089.0 2,178.0

.................. 2,178.0

541.0 60.0 32,460.0

306.0 60.0 18,360.0

 18.0 175.0 3,150.0

22.0 30.0 660.0

.................. 54,630.0

t house 242,405.50
c tank 40,902.60

TOTTAL 283,308.10
Item no Description Unit

A-SUB STRUCTURE

1. EXCAVATION & EARTH WORK

1.01 Clear and remove top soil to an average depth of 20 cm. m2

1.02 Pit excavation in ordinary soil for septik tank up to a depth of
1500 mm m3

1.03 pit excavation in weathered rock for septik tank up to a depth of

m3
1500mm
1.04 Back fill selected fill material from site and well compacted to
m3
averge layer of 25cm
1.05 cart away excavated surpluse material from site to diistance
m3
appropriate area.

Total carried to Summary...................................................................

3. MASONERY WORK

2.01 basaltic or equvalant stone masonary founadttion bedded in

m3
cement mortar ratio 1:3

Total carried to Summary...................................................................

2. CONCRETE WORK

3.01 5 cm thick C-5 lead to under Footings pad and Masonry

foundation m2
3.02 Reinforced concrete quality C-25,360 kg of cement/m3 filled in
to form work and vibrated around rod reinforcement (formwork
and reinforcement measured separately)

a) bottom slab m3
b) for upper slab and holes m3
3.03
steel reinforcement according to structural drawings. Price
includes cutting, bending, placing in position and tying wire.

b) Dia 8 mm kg
c) Dia 12 mm kg
3.04 Provide, cut and fix in position sawn zigba wood or steel
formwork to:
a) for bottom slab m2
b) for upper slab and man holes m2
 Total carried to Summary...................................................................
4. block work
4.01 15cm thick HCB wall bedded in cement mortar (1:3) m2
total caried to summary
5. finishing
apply three coats of plastering in cement mortar (1:3) mix ratio
5.01 m2
to internal wall surface
total caried to summary

totall birr for septik tank

 QTY Rate Amount

62.00 5.00 310.00

93.00 20.00 1,860.00

19.75 25.00 493.75

4.93 80.00 394.40

14.81 40.00 592.40

.................. 3,650.55

7.50 550.00 4,125.00

.................. 4,125.00

52.00
19.79

52.00

4.67 1,400.00 6,538.00

3.12 1,400.00 4,361.00

180.00 13.00 2,340.00

610.00 13.00 7,930.00

31.15 75.00 2,336.25

20.00 75.00 1,500.00
.................. 25,005.25

21.37 140.00 2,991.80

2,991.80

85.50 60.00 5,130.00

5,130.00

40,902.60